[ANZO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 67.57%
YoY- -25.82%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,233 7,677 5,142 1,553 7,076 6,129 3,939 76.18%
PBT 12,025 -3,185 -2,229 -1,272 -3,922 -2,715 -2,070 -
Tax 136 69 69 0 0 0 0 -
NP 12,161 -3,116 -2,160 -1,272 -3,922 -2,715 -2,070 -
-
NP to SH 12,161 -3,116 -2,160 -1,272 -3,922 -2,715 -2,070 -
-
Tax Rate -1.13% - - - - - - -
Total Cost -2,928 10,793 7,302 2,825 10,998 8,844 6,009 -
-
Net Worth 5,423 -25,911 -24,958 -24,079 -22,852 -21,590 -20,953 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 5,423 -25,911 -24,958 -24,079 -22,852 -21,590 -20,953 -
NOSH 36,377 22,661 22,665 22,673 22,718 22,662 22,672 36.93%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 131.71% -40.59% -42.01% -81.91% -55.43% -44.30% -52.55% -
ROE 224.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.38 33.88 22.69 6.85 31.15 27.04 17.37 28.67%
EPS 31.45 -13.75 -9.53 -5.61 -17.30 -11.98 -9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1491 -1.1434 -1.1012 -1.062 -1.0059 -0.9527 -0.9242 -
Adjusted Per Share Value based on latest NOSH - 22,673
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.83 0.69 0.46 0.14 0.63 0.55 0.35 77.55%
EPS 1.09 -0.28 -0.19 -0.11 -0.35 -0.24 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 -0.0232 -0.0224 -0.0216 -0.0205 -0.0193 -0.0188 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.25 0.06 0.13 0.13 0.25 0.19 -
P/RPS 0.79 0.74 0.26 1.90 0.42 0.92 1.09 -19.26%
P/EPS 0.60 -1.82 -0.63 -2.32 -0.75 -2.09 -2.08 -
EY 167.15 -55.00 -158.83 -43.15 -132.79 -47.92 -48.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 25/08/09 27/05/09 26/02/09 25/11/08 28/08/08 -
Price 0.17 0.37 0.19 0.18 0.13 0.13 0.20 -
P/RPS 0.67 1.09 0.84 2.63 0.42 0.48 1.15 -30.17%
P/EPS 0.51 -2.69 -1.99 -3.21 -0.75 -1.09 -2.19 -
EY 196.65 -37.16 -50.16 -31.17 -132.79 -92.15 -45.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment